First Time Loading...
F

Foschini Group Ltd
JSE:TFG

Watchlist Manager
Foschini Group Ltd
JSE:TFG
Watchlist
Price: 9 619 Zac 3.13%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

54.7B
+6%
Revenue
Growth Rates:
1 Year
+14%
3 Years
+77%
5 Years
+71%
7 Years
+140%
10 Years
+307%
3.5B
-6%
Operating Income
Growth Rates:
1 Year
-18%
3 Years
+221%
5 Years
+27%
7 Years
+70%
10 Years
+122%
2.8B
-8%
Net Income
Growth Rates:
1 Year
-17%
3 Years
+71%
5 Years
+9%
7 Years
+25%
10 Years
+61%

Earnings Waterfall
Foschini Group Ltd

Revenue
54.7B ZAR
Cost of Revenue
-29B ZAR
Gross Profit
25.7B ZAR
Operating Expenses
-22.2B ZAR
Operating Income
3.5B ZAR
Other Expenses
-713.5m ZAR
Net Income
2.8B ZAR

Income Statement
Foschini Group Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Revenue
Revenue
4 060
N/A
4 410
+9%
4 809
+9%
5 280
+10%
5 776
+9%
6 432
+11%
6 912
+7%
7 230
+5%
7 526
+4%
7 668
+2%
7 775
+1%
8 089
+4%
8 389
+4%
8 606
+3%
9 115
+6%
9 937
+9%
10 783
+9%
11 630
+8%
12 314
+6%
12 896
+5%
13 445
+4%
14 159
+5%
14 803
+5%
16 086
+9%
18 542
+15%
21 108
+14%
22 762
+8%
23 549
+3%
24 511
+4%
28 520
+16%
32 055
+12%
34 101
+6%
35 144
+3%
35 323
+1%
30 898
-13%
32 950
+7%
39 442
+20%
43 370
+10%
47 843
+10%
51 778
+8%
54 695
+6%
Gross Profit
Cost of Revenue
(1 771)
(4 056)
(4 463)
(4 578)
(4 986)
(5 522)
(5 990)
(6 240)
(5 340)
(4 480)
(4 540)
(4 695)
(4 874)
(5 006)
(5 287)
(5 768)
(6 250)
(6 750)
(7 148)
(6 906)
(6 980)
(7 579)
(7 938)
(8 484)
(9 470)
(10 613)
(11 397)
(11 845)
(12 154)
(13 558)
(14 879)
(15 821)
(16 363)
(16 700)
(15 638)
(17 960)
(20 826)
(22 344)
(24 514)
(26 960)
(28 983)
Gross Profit
224
N/A
354
+58%
346
-2%
702
+103%
790
+13%
909
+15%
922
+1%
991
+7%
2 187
+121%
3 190
+46%
3 237
+1%
3 396
+5%
3 516
+4%
3 600
+2%
3 828
+6%
4 169
+9%
4 533
+9%
4 880
+8%
5 167
+6%
5 991
+16%
6 465
+8%
6 580
+2%
6 865
+4%
7 602
+11%
9 072
+19%
10 494
+16%
11 365
+8%
11 704
+3%
12 356
+6%
14 962
+21%
17 177
+15%
18 281
+6%
18 781
+3%
18 623
-1%
15 260
-18%
14 990
-2%
18 616
+24%
21 027
+13%
23 329
+11%
24 819
+6%
25 712
+4%
Operating Income
Operating Expenses
(1 754)
(7)
(3)
1
0
(1)
(1)
0
(1 169)
(2 356)
(2 517)
(2 689)
(2 878)
(3 085)
(3 209)
(3 361)
(3 565)
(3 816)
(4 079)
(4 581)
(4 888)
(5 191)
(5 509)
(6 455)
(7 350)
(8 431)
(9 302)
(9 629)
(10 294)
(12 591)
(14 413)
(15 162)
(15 592)
(15 698)
(14 170)
(14 802)
(16 735)
(17 382)
(19 079)
(21 076)
(22 209)
Selling, General & Administrative
0
0
0
0
0
0
0
0
(1 023)
(2 174)
(2 296)
(2 476)
(2 712)
(2 905)
(3 048)
(3 211)
(3 446)
(3 719)
(3 989)
(3 786)
(3 836)
(4 377)
(4 589)
(4 934)
(5 592)
(6 202)
(6 709)
(6 998)
(7 529)
(9 197)
(10 625)
(11 303)
(11 692)
(11 857)
(10 974)
(11 210)
(12 334)
(13 011)
(14 297)
(15 791)
(16 851)
Depreciation & Amortization
(6)
(6)
0
0
0
0
0
0
(98)
(205)
(218)
(231)
(248)
(264)
(273)
(283)
(296)
(312)
(320)
(317)
(332)
(366)
(390)
(428)
(444)
(465)
(513)
(540)
(610)
(746)
(2 230)
(3 649)
(3 750)
(3 843)
(3 944)
(4 293)
(4 317)
(4 334)
(4 548)
(5 064)
(5 417)
Other Operating Expenses
(1 748)
0
(3)
0
0
0
0
0
(49)
22
(3)
18
83
85
113
134
177
214
228
(478)
(720)
(449)
(529)
(1 093)
(1 314)
(1 765)
(2 079)
(2 091)
(2 155)
(2 649)
(1 558)
(210)
(151)
2
748
701
(84)
(37)
(235)
(221)
60
Operating Income
535
N/A
347
-35%
342
-1%
702
+105%
790
+13%
909
+15%
922
+1%
991
+7%
1 017
+3%
832
-18%
719
-14%
706
-2%
637
-10%
515
-19%
619
+20%
808
+31%
968
+20%
1 065
+10%
1 088
+2%
1 409
+30%
1 577
+12%
1 389
-12%
1 356
-2%
1 147
-15%
1 722
+50%
2 063
+20%
2 063
0%
2 074
+1%
2 062
-1%
2 371
+15%
2 764
+17%
3 119
+13%
3 189
+2%
2 925
-8%
1 090
-63%
188
-83%
1 881
+899%
3 645
+94%
4 250
+17%
3 743
-12%
3 503
-6%
Pre-Tax Income
Interest Income Expense
54
405
546
444
490
579
716
792
522
292
661
1 061
1 156
1 196
1 224
1 249
1 310
1 437
1 565
890
562
986
1 082
1 140
1 053
1 024
1 087
1 130
1 118
1 059
745
460
510
424
292
365
438
443
442
306
228
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(6)
0
0
0
0
0
0
0
(292)
(66)
(66)
0
0
(79)
0
0
0
0
680
(2 266)
(2 946)
(59)
(64)
(6)
(19)
Total Other Income
0
0
0
0
0
0
0
0
333
662
329
0
1
1
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
589
N/A
752
+28%
889
+18%
1 147
+29%
1 280
+12%
1 488
+16%
1 638
+10%
1 783
+9%
1 872
+5%
1 786
-5%
1 709
-4%
1 767
+3%
1 794
+2%
1 712
-5%
1 843
+8%
2 051
+11%
2 272
+11%
2 502
+10%
2 653
+6%
2 299
-13%
2 139
-7%
2 375
+11%
2 439
+3%
2 287
-6%
2 483
+9%
3 021
+22%
3 085
+2%
3 204
+4%
3 180
-1%
3 351
+5%
3 509
+5%
3 578
+2%
3 699
+3%
3 349
-9%
2 062
-38%
(1 713)
N/A
(627)
+63%
4 029
N/A
4 627
+15%
4 043
-13%
3 713
-8%
Net Income
Tax Provision
(174)
(229)
(276)
(369)
(416)
(480)
(533)
(591)
(617)
(580)
(550)
(564)
(569)
(549)
(592)
(662)
(742)
(810)
(814)
(669)
(628)
(692)
(708)
(749)
(795)
(864)
(857)
(851)
(864)
(942)
(938)
(938)
(995)
(906)
(435)
(149)
(620)
(1 119)
(1 261)
(1 018)
(923)
Income from Continuing Operations
417
524
613
778
865
1 010
1 106
1 192
1 255
1 206
1 158
1 202
1 225
1 163
1 251
1 389
1 530
1 692
1 839
1 630
1 511
1 684
1 731
1 538
1 688
2 157
2 228
2 353
2 317
2 408
2 571
2 640
2 704
2 444
1 627
(1 862)
(1 247)
2 910
3 366
3 026
2 790
Income to Minority Interest
(6)
(7)
(9)
(11)
(15)
(22)
(51)
(73)
(85)
(78)
(54)
(66)
(74)
(77)
(83)
(87)
(95)
(110)
(121)
(134)
(142)
(1)
27
(39)
(1)
(2)
(2)
(1)
(2)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
0
Net Income (Common)
411
N/A
517
+26%
604
+17%
767
+27%
849
+11%
987
+16%
1 055
+7%
1 119
+6%
1 170
+5%
1 128
-4%
1 105
-2%
1 137
+3%
1 151
+1%
1 087
-6%
1 169
+8%
1 302
+11%
1 435
+10%
1 582
+10%
1 718
+9%
1 792
+4%
1 731
-3%
1 860
+7%
2 227
+20%
1 858
-17%
1 688
-9%
2 156
+28%
2 226
+3%
2 351
+6%
2 315
-2%
2 407
+4%
2 570
+7%
2 640
+3%
2 704
+2%
2 444
-10%
1 627
-33%
(1 862)
N/A
(1 247)
+33%
2 910
N/A
3 366
+16%
3 026
-10%
2 790
-8%
EPS (Diluted)
1.8
N/A
2.25
+25%
2.79
+24%
3.47
+24%
3.91
+13%
4.44
+14%
4.86
+9%
5.15
+6%
5.46
+6%
4.8
-12%
5.36
+12%
5.46
+2%
5.54
+1%
5.15
-7%
5.62
+9%
6.11
+9%
7
+15%
7.67
+10%
8.22
+7%
8.53
+4%
8.32
-2%
8.98
+8%
10.86
+21%
9.01
-17%
8.11
-10%
9.04
+11%
10.5
+16%
9.62
-8%
10.51
+9%
9.29
-12%
9.67
+4%
9.92
+3%
10.19
+3%
9.2
-10%
6.29
-32%
-6.14
N/A
-3.86
+37%
8.95
N/A
10.43
+17%
9.3
-11%
8.61
-7%

See Also

Summary
TFG intrinsic value, competitors valuation, and company profile.
DCF Valuation
TFG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TFG stock valuation using valuation multiples.
Wall Street Estimates
TFG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
TFG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.